Cash Flow Statement | Trend | Unit | 2023-06-30 | 2022-06-30 | 2021-06-30 | 2020-06-30 | 2019-06-30 | 2018-06-30 | 2017-06-30 | 2016-06-30 | 2015-06-30 | 2014-06-30 | 2013-06-30 | 2012-06-30 | 2011-06-30 | 2010-06-30 | 2009-06-30 | 2008-06-30 | 2007-06-30 | 2006-06-30 | 2005-06-30 | 2004-06-30 | 2003-06-30 | 2002-06-30 | 2001-06-30 | 2000-06-30 | 1999-06-30 | 1998-06-30 | 1997-06-30 | 1996-06-30 | 1995-06-30 | 1994-06-30 | 1993-06-30 | 1992-06-30 | 1991-06-30 | 1990-06-30 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Income |
Loading...
|
M | -1,706 | 1,500 | 821 | -250 | -754 | 675 | 397 | 242 | 1,465 | 1,617 | 980 | 1,612 | 726 | 1,382 | 470 | 867 | 564 | 395 | 198 | 151 | 182 | 65 | -99 | -355 | -493 | -290 | 268 | 97 | 123 | 73 | -25 | -73 | -134 | 24 |
Depreciation and Amortization |
Loading...
|
M | 828 | 929 | 1,212 | 1,566 | 1,812 | 2,056 | 2,128 | 1,154 | 1,114 | 1,244 | 1,233 | 825 | 602 | 510 | 479 | 413 | 210 | 160 | 135 | 102 | 50 | 46 | 52 | 78 | 131 | 107 | 64 | 52 | 44 | 46 | 54 | 51 | 54 | 48 |
Non-Cash Items (Other) |
Loading...
|
M | 96 | 86 | -36 | 39 | 69 | 959 | 415 | 168 | 66 | 46 | 19 | 175 | 69 | 60 | 87 | 62 | 48 | 5 | 0 | 26 | 17 | -9 | 25 | 57 | 49 | 0 | 0 | 0 | 0 | - | 0 | 2 | 70 | 0 |
Operating Cash Flow |
Loading...
|
M | -408 | 1,880 | 1,898 | 824 | 1,547 | 4,205 | 3,437 | 1,983 | 2,242 | 2,816 | 3,119 | 3,067 | 1,655 | 1,942 | 1,305 | 1,399 | 618 | 402 | 461 | 190 | 281 | 83 | -103 | -152 | -140 | -39 | 254 | 58 | 121 | 179 | 56 | 3 | -10 | 107 |
Capital Expenditures |
Loading...
|
M | -807 | -1,107 | -1,003 | -647 | -757 | -809 | -557 | -584 | -612 | -628 | -952 | -717 | -778 | -737 | -519 | -615 | -324 | -302 | -233 | -132 | -62 | -48 | -51 | -22 | -107 | -199 | -156 | -109 | -55 | -16 | -36 | -21 | -77 | -87 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | 45 | -91 | 231 | 931 | 119 | 26 | -11 | -9,911 | -252 | -819 | -1 | -3,450 | -15 | -253 | - | - | - | - | - | - | 3 | - | 15 | - | - | - | - | - | - | - | - | - | - | - |
Investing Cash Flow |
Loading...
|
M | 45 | -91 | 231 | 931 | 119 | 26 | -11 | -9,911 | -252 | -819 | -1 | -3,450 | -15 | -253 | - | - | - | - | - | - | 3 | - | 15 | - | - | - | - | - | - | - | - | - | - | - |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | -19 | -1,727 | -886 | -982 | -500 | 500 | -4,312 | 11,405 | 130 | 475 | -230 | 1,282 | -106 | -82 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | -80 | -90 | -56 | -141 | -563 | -591 | 7,893 | -60 | -970 | -816 | -842 | -604 | -50 | 79 | -36 | -60 | -73 | -54 | -45 | -16 | 44 | 10 | 118 | - | 15 | -36 | -145 | -132 | -11 | - | - | - | - | - |
Dividends Paid |
Loading...
|
M | 80 | 90 | 22 | 595 | 584 | 593 | 574 | 464 | 396 | 259 | 181 | 2,775 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Financial Activities |
Loading...
|
M | 2,122 | 1,961 | 69 | 69 | -119 | 14,138 | 40 | 16,462 | -45 | 3,020 | 20 | 5,617 | -8 | 4 | -24 | 326 | -43 | -23 | -20 | 13 | -97 | 1 | 12 | -40 | -3 | 491 | -127 | 23 | -1 | -146 | -64 | -17 | 84 | -22 |
Financing Cash Flow |
Loading...
|
M | 2,122 | 1,961 | 69 | 69 | -119 | 14,138 | 40 | 16,462 | -45 | 3,020 | 20 | 5,617 | -8 | 4 | -24 | 326 | -43 | -23 | -20 | 13 | -97 | 1 | 12 | -40 | -3 | 491 | -127 | 23 | -1 | -146 | -64 | -17 | 84 | -22 |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | 1 | -3 | 1 | - | - | - | -1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 2,327 | 3,370 | 3,048 | 3,455 | 5,005 | 6,354 | 8,151 | 5,024 | 4,804 | 4,309 | 3,208 | 3,490 | 2,734 | 1,794 | 1,104 | 700 | 551 | 485 | 346 | 393 | 224 | 168 | 184 | 226 | 460 | 208 | 183 | 218 | 244 | 34 | 34 | 36 | 39 | 41 |
Ending Cash |
Loading...
|
M | 2,023 | 2,327 | 3,370 | 3,048 | 3,455 | 5,005 | 6,354 | 8,151 | 5,024 | 4,804 | 4,309 | 3,208 | 3,490 | 2,734 | 1,794 | 1,104 | 700 | 551 | 485 | 378 | 393 | 224 | 168 | 184 | 226 | 688 | 81 | 101 | 248 | 243 | 34 | 19 | 124 | 19 |
Stock-Based Compensation |
Loading...
|
M | 318 | 326 | 318 | 308 | 306 | 377 | 394 | 191 | 162 | 156 | 137 | 92 | 69 | 60 | 47 | 37 | 48 | 37 | - | - | - | 71 | - | - | 25 | 9 | - | -17 | 0 | - | - | -16 | - | -1 |
Issuance/Purchase of Shares |
|
M | -80 | -90 | -56 | -141 | -563 | -591 | 7,893 | -60 | -970 | -816 | -842 | -604 | -50 | 79 | -36 | -60 | -73 | -54 | -45 | -16 | 44 | 10 | 118 | - | 15 | -36 | -145 | -132 | -11 | - | - | - | - | - |
Capital Stock Change |
Loading...
|
M | 881 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | 2,452 | 4,896 | 4,887 | 4,642 | 4,660 | 6,182 | 6,712 | 5,635 | 5,275 | 4,875 | 3,625 | 3,109 | 3,317 | 2,697 | 1,705 | 1,167 | 899 | 633 | 363 | 270 | 238 | 35 | 45 | 6 | 62 | 464 | 364 | 280 | 361 | 262 | 112 | 139 | 167 | 231 |
Free Cash Flow |
Loading...
|
M | -1,215 | 773 | 895 | 177 | 790 | 3,396 | 2,880 | 1,399 | 1,630 | 2,188 | 2,167 | 2,350 | 877 | 1,205 | 786 | 784 | 294 | 100 | 227 | 58 | 219 | 35 | -154 | -174 | -246 | -238 | 98 | -50 | 67 | 163 | 20 | -18 | -87 | 21 |
StockViz Staff
September 19, 2024
Any question? Send us an email